| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 700.00 | | 35 700.00 | 35 700.00 |
AR Technical installations, industrial equipment and tools | 31 843.00 | 12 575.00 | 19 268.00 | 31 843.00 |
AT Other tangible assets | 42 964.00 | 25 446.00 | 17 518.00 | 42 964.00 |
BH Other financial assets | 1 342.00 | | 1 342.00 | 1 342.00 |
BJ TOTAL (I) | 118 075.00 | 42 326.00 | 75 748.00 | 118 075.00 |
BL Raw materials, supplies | 3 832.00 | | 3 832.00 | 3 832.00 |
BV Advances and down payments on orders | 2 056.00 | | 2 056.00 | 2 056.00 |
BX Customers and related accounts | 35 384.00 | | 35 384.00 | 35 384.00 |
BZ Other receivables | 15 339.00 | | 15 339.00 | 15 339.00 |
CF Cash and cash equivalents | 30 852.00 | | 30 852.00 | 30 852.00 |
CH Prepaid expenses | 130.00 | | 130.00 | 130.00 |
CJ TOTAL (II) | 87 593.00 | | 87 593.00 | 87 593.00 |
CO Grand total (0 to V) | 205 668.00 | 42 326.00 | 163 342.00 | 205 668.00 |
CP Shares due in less than one year | 1 342.00 | | | 1 342.00 |
CX Development or Research and Development Expenses | 6 225.00 | 4 305.00 | 1 920.00 | 6 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 33 225.00 | 42 518.00 | | 33 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 798.00 | 10 706.00 | | 20 798.00 |
DL TOTAL (I) | 62 822.00 | 62 025.00 | | 62 822.00 |
DU Loans and Debts from Credit Institutions (3) | 25 997.00 | 17 656.00 | | 25 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 642.00 | 3 334.00 | | 17 642.00 |
DX Trade payables and related accounts | 10 274.00 | 11 348.00 | | 10 274.00 |
DY Tax and social security liabilities | 44 089.00 | 33 628.00 | | 44 089.00 |
EA Other liabilities | 2 517.00 | 2 347.00 | | 2 517.00 |
EC TOTAL (IV) | 100 519.00 | 68 313.00 | | 100 519.00 |
EE Grand total (I to V) | 163 342.00 | 130 338.00 | | 163 342.00 |
EG Accrued income and payables due within one year | 89 377.00 | 60 073.00 | | 89 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 566 511.00 | 28 691.00 | 595 202.00 | 566 511.00 |
FJ Net sales | 566 511.00 | 28 691.00 | 595 202.00 | 566 511.00 |
FO Operating subsidies | | | 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 900.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 610 356.00 | |
FU Purchases of raw materials and other supplies | | | 188 455.00 | |
FV Inventory change (raw materials and supplies) | | | -1 222.00 | |
FW Other purchases and external expenses | | | 128 030.00 | |
FX Taxes, duties, and similar payments | | | 9 597.00 | |
FY Salaries and Wages | | | 208 482.00 | |
FZ Social Security Contributions | | | 45 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 065.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 587 546.00 | |
GG - OPERATING RESULT (I - II) | | | 22 810.00 | |
GR Interest and similar expenses | | | 605.00 | |
GU Total financial expenses (VI) | | | 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 900.00 | 10 382.00 | | 14 900.00 |
A2 TOTAL ASSETS | 15 410.00 | 14 855.00 | | 15 410.00 |
HA Exceptional income from management transactions | 221.00 | | | 221.00 |
HD Total exceptional income (VII) | 221.00 | | | 221.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 186.00 | | | 186.00 |
HK Income tax | 1 592.00 | 698.00 | | 1 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 610 576.00 | 431 323.00 | | 610 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 589 778.00 | 420 616.00 | | 589 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 798.00 | 10 706.00 | | 20 798.00 |
HP References: Equipment leasing | | 1 218.00 | | |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 105 282.00 | | 12 793.00 | 105 282.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 225.00 | | | 6 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 342.00 | |
I4 DECREASES Grand Total | | | 118 075.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 225.00 | |
IO DECREASES Total including other intangible assets | | | 35 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 807.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 700.00 | | | 35 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 015.00 | | 12 793.00 | 62 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 342.00 | | | 1 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 261.00 | 9 065.00 | | 33 261.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 561.00 | 1 744.00 | | 2 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 700.00 | 7 321.00 | | 30 700.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 10 274.00 | 10 274.00 | | 10 274.00 |
8C Staff and Related Accounts | 21 310.00 | 21 310.00 | | 21 310.00 |
8D Social Security and Other Social Organizations | 16 239.00 | 16 239.00 | | 16 239.00 |
8E Income Taxes | 1 592.00 | 1 592.00 | | 1 592.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 517.00 | 2 517.00 | | 2 517.00 |
UT Other financial assets | 1 342.00 | 1 342.00 | | 1 342.00 |
UX Other trade receivables | 35 384.00 | | | 35 384.00 |
VB VAT | 1 798.00 | | | 1 798.00 |
VG Loans with a maturity of up to one year at origin | 9.00 | 9.00 | | 9.00 |
VH Loans with a maturity of more than one year at origin | 25 988.00 | 14 845.00 | 11 142.00 | 25 988.00 |
VI Group and Associates | 17 642.00 | 17 642.00 | | 17 642.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VK Loans repaid during the year | 16 660.00 | | | 16 660.00 |
VP Miscellaneous | 13 541.00 | | | 13 541.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 130.00 | | | 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 196.00 | 52 196.00 | | 52 196.00 |
VW VAT | 4 687.00 | 4 687.00 | | 4 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 519.00 | 89 377.00 | 11 142.00 | 100 519.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 830.00 | 5 537.00 | | 7 830.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 184.00 | 11 310.00 | | 14 184.00 |
ST Other accounts | 70 570.00 | 42 780.00 | | 70 570.00 |
XQ Rental, rental and co-ownership charges | 41 391.00 | 33 839.00 | | 41 391.00 |
YT Subcontracting | 1 884.00 | 1 095.00 | | 1 884.00 |
YW Business tax | 1 767.00 | 1 458.00 | | 1 767.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 597.00 | 6 995.00 | | 9 597.00 |
YY Amount of VAT collected | 62 389.00 | 48 493.00 | | 62 389.00 |
YZ Total deductible VAT on goods and services | 32 435.00 | 22 258.00 | | 32 435.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 128 030.00 | 89 024.00 | | 128 030.00 |
